Highlights

[PMETAL] QoQ Quarter Result on 2009-03-31 [#1]

Stock [PMETAL]: PRESS METAL ALUMINIUM HOLDINGS BHD
Announcement Date 27-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     61.87%    YoY -     -177.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 334,780 306,152 281,674 257,800 255,881 255,529 305,971 6.17%
  QoQ % 9.35% 8.69% 9.26% 0.75% 0.14% -16.49% -
  Horiz. % 109.42% 100.06% 92.06% 84.26% 83.63% 83.51% 100.00%
PBT 22,297 11,262 14,577 -9,836 -7,101 10,033 18,155 14.64%
  QoQ % 97.98% -22.74% 248.20% -38.52% -170.78% -44.74% -
  Horiz. % 122.81% 62.03% 80.29% -54.18% -39.11% 55.26% 100.00%
Tax -3,680 -1,885 -1,313 -3,202 -18,643 -3,692 -2,240 39.10%
  QoQ % -95.23% -43.56% 58.99% 82.82% -404.96% -64.82% -
  Horiz. % 164.29% 84.15% 58.62% 142.95% 832.28% 164.82% 100.00%
NP 18,617 9,377 13,264 -13,038 -25,744 6,341 15,915 10.99%
  QoQ % 98.54% -29.30% 201.73% 49.36% -505.99% -60.16% -
  Horiz. % 116.98% 58.92% 83.34% -81.92% -161.76% 39.84% 100.00%
NP to SH 12,603 9,159 13,723 -8,807 -23,098 6,337 15,605 -13.24%
  QoQ % 37.60% -33.26% 255.82% 61.87% -464.49% -59.39% -
  Horiz. % 80.76% 58.69% 87.94% -56.44% -148.02% 40.61% 100.00%
Tax Rate 16.50 % 16.74 % 9.01 % - % - % 36.80 % 12.34 % 21.31%
  QoQ % -1.43% 85.79% 0.00% 0.00% 0.00% 198.22% -
  Horiz. % 133.71% 135.66% 73.01% 0.00% 0.00% 298.22% 100.00%
Total Cost 316,163 296,775 268,410 270,838 281,625 249,188 290,056 5.90%
  QoQ % 6.53% 10.57% -0.90% -3.83% 13.02% -14.09% -
  Horiz. % 109.00% 102.32% 92.54% 93.37% 97.09% 85.91% 100.00%
Net Worth 741,567 722,502 722,647 720,572 699,497 717,464 685,453 5.37%
  QoQ % 2.64% -0.02% 0.29% 3.01% -2.50% 4.67% -
  Horiz. % 108.19% 105.41% 105.43% 105.12% 102.05% 104.67% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 3,653 - 2,737 - 3,643 - 2,734 21.23%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.59% 0.00% 100.10% 0.00% 133.23% 0.00% 100.00%
Div Payout % 28.99 % - % 19.95 % - % - % - % 17.52 % 39.77%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 165.47% 0.00% 113.87% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 741,567 722,502 722,647 720,572 699,497 717,464 685,453 5.37%
  QoQ % 2.64% -0.02% 0.29% 3.01% -2.50% 4.67% -
  Horiz. % 108.19% 105.41% 105.43% 105.12% 102.05% 104.67% 100.00%
NOSH 365,304 364,900 364,973 363,925 364,321 364,195 364,602 0.13%
  QoQ % 0.11% -0.02% 0.29% -0.11% 0.03% -0.11% -
  Horiz. % 100.19% 100.08% 100.10% 99.81% 99.92% 99.89% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.56 % 3.06 % 4.71 % -5.06 % -10.06 % 2.48 % 5.20 % 4.55%
  QoQ % 81.70% -35.03% 193.08% 49.70% -505.65% -52.31% -
  Horiz. % 106.92% 58.85% 90.58% -97.31% -193.46% 47.69% 100.00%
ROE 1.70 % 1.27 % 1.90 % -1.22 % -3.30 % 0.88 % 2.28 % -17.73%
  QoQ % 33.86% -33.16% 255.74% 63.03% -475.00% -61.40% -
  Horiz. % 74.56% 55.70% 83.33% -53.51% -144.74% 38.60% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 91.64 83.90 77.18 70.84 70.23 70.16 83.92 6.03%
  QoQ % 9.23% 8.71% 8.95% 0.87% 0.10% -16.40% -
  Horiz. % 109.20% 99.98% 91.97% 84.41% 83.69% 83.60% 100.00%
EPS 3.45 2.51 3.76 -2.42 -6.34 1.74 4.28 -13.35%
  QoQ % 37.45% -33.24% 255.37% 61.83% -464.37% -59.35% -
  Horiz. % 80.61% 58.64% 87.85% -56.54% -148.13% 40.65% 100.00%
DPS 1.00 0.00 0.75 0.00 1.00 0.00 0.75 21.08%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 0.00% 100.00% 0.00% 133.33% 0.00% 100.00%
NAPS 2.0300 1.9800 1.9800 1.9800 1.9200 1.9700 1.8800 5.24%
  QoQ % 2.53% 0.00% 0.00% 3.13% -2.54% 4.79% -
  Horiz. % 107.98% 105.32% 105.32% 105.32% 102.13% 104.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,038,109
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.29 7.58 6.98 6.38 6.34 6.33 7.58 6.13%
  QoQ % 9.37% 8.60% 9.40% 0.63% 0.16% -16.49% -
  Horiz. % 109.37% 100.00% 92.08% 84.17% 83.64% 83.51% 100.00%
EPS 0.31 0.23 0.34 -0.22 -0.57 0.16 0.39 -14.16%
  QoQ % 34.78% -32.35% 254.55% 61.40% -456.25% -58.97% -
  Horiz. % 79.49% 58.97% 87.18% -56.41% -146.15% 41.03% 100.00%
DPS 0.09 0.00 0.07 0.00 0.09 0.00 0.07 18.19%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 128.57% 0.00% 100.00% 0.00% 128.57% 0.00% 100.00%
NAPS 0.1836 0.1789 0.1790 0.1784 0.1732 0.1777 0.1697 5.37%
  QoQ % 2.63% -0.06% 0.34% 3.00% -2.53% 4.71% -
  Horiz. % 108.19% 105.42% 105.48% 105.13% 102.06% 104.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.2000 1.2800 1.0800 0.6400 0.6400 1.0000 1.2200 -
P/RPS 1.31 1.53 1.40 0.90 0.91 1.43 1.45 -6.53%
  QoQ % -14.38% 9.29% 55.56% -1.10% -36.36% -1.38% -
  Horiz. % 90.34% 105.52% 96.55% 62.07% 62.76% 98.62% 100.00%
P/EPS 34.78 51.00 28.72 -26.45 -10.09 57.47 28.50 14.16%
  QoQ % -31.80% 77.58% 208.58% -162.14% -117.56% 101.65% -
  Horiz. % 122.04% 178.95% 100.77% -92.81% -35.40% 201.65% 100.00%
EY 2.87 1.96 3.48 -3.78 -9.91 1.74 3.51 -12.53%
  QoQ % 46.43% -43.68% 192.06% 61.86% -669.54% -50.43% -
  Horiz. % 81.77% 55.84% 99.15% -107.69% -282.34% 49.57% 100.00%
DY 0.83 0.00 0.69 0.00 1.56 0.00 0.61 22.72%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 136.07% 0.00% 113.11% 0.00% 255.74% 0.00% 100.00%
P/NAPS 0.59 0.65 0.55 0.32 0.33 0.51 0.65 -6.24%
  QoQ % -9.23% 18.18% 71.88% -3.03% -35.29% -21.54% -
  Horiz. % 90.77% 100.00% 84.62% 49.23% 50.77% 78.46% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 27/08/09 27/05/09 26/02/09 28/11/08 21/08/08 -
Price 1.2000 1.2300 1.2000 0.8800 0.6400 0.6500 1.1600 -
P/RPS 1.31 1.47 1.55 1.24 0.91 0.93 1.38 -3.40%
  QoQ % -10.88% -5.16% 25.00% 36.26% -2.15% -32.61% -
  Horiz. % 94.93% 106.52% 112.32% 89.86% 65.94% 67.39% 100.00%
P/EPS 34.78 49.00 31.91 -36.36 -10.09 37.36 27.10 18.04%
  QoQ % -29.02% 53.56% 187.76% -260.36% -127.01% 37.86% -
  Horiz. % 128.34% 180.81% 117.75% -134.17% -37.23% 137.86% 100.00%
EY 2.87 2.04 3.13 -2.75 -9.91 2.68 3.69 -15.39%
  QoQ % 40.69% -34.82% 213.82% 72.25% -469.78% -27.37% -
  Horiz. % 77.78% 55.28% 84.82% -74.53% -268.56% 72.63% 100.00%
DY 0.83 0.00 0.62 0.00 1.56 0.00 0.65 17.65%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 127.69% 0.00% 95.38% 0.00% 240.00% 0.00% 100.00%
P/NAPS 0.59 0.62 0.61 0.44 0.33 0.33 0.62 -3.24%
  QoQ % -4.84% 1.64% 38.64% 33.33% 0.00% -46.77% -
  Horiz. % 95.16% 100.00% 98.39% 70.97% 53.23% 53.23% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

384  359  519  714 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.44-0.005 
 SAPNRG 0.270.00 
 ISTONE 0.245+0.02 
 NETX 0.020.00 
 MTAG 0.475+0.035 
 ARMADA 0.41-0.01 
 HSI-C7F 0.33+0.015 
 HSI-H8B 0.225-0.02 
 SANICHI 0.05+0.005 
 KNM-WB 0.18-0.005 
Partners & Brokers